| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | ||||
| Short term investments | ||||
| Net receivables | $1613 | $1750 | $1615 | $1787 |
| Inventory | $1391 | $1164 | $1049 | $1054 |
| Total current assets | $5617 | $4516 | $3752 | $3539 |
| Long term investments | ||||
| Property, plant & equipment | $30246 | $29618 | $28737 | $28301 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | ||||
| Total investments | ||||
| Total assets | $49806 | $47811 | $45902 | $44755 |
| Current liabilities | ||||
| Accounts payable | $1290 | $1307 | $1098 | $1361 |
| Deferred revenue | ||||
| Short long term debt | ||||
| Total current liabilities | $6787 | $6507 | $4975 | $5883 |
| Long term debt | $20458 | $19274 | $19248 | $17420 |
| Total noncurrent liabilities | ||||
| Total debt | ||||
| Total liabilities | $38214 | $36705 | $34729 | $33705 |
| Shareholders' equity | ||||
| Retained earnings | $4880 | $4404 | $4505 | $4404 |
| Other shareholder equity | -$42 | -$30 | -$42 | -$67 |
| Total shareholder equity | ||||
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $7617 | $12939 | ||
| Short term investments | ||||
| Net receivables | $1787 | $2182 | $1830 | $18925 |
| Inventory | $1054 | $942 | $858 | $2695 |
| Total current assets | $3539 | $4180 | $3317 | $37293 |
| Long term investments | $1605 | $1173 | ||
| Property, plant & equipment | $28301 | $28856 | $27041 | $86549 |
| Goodwill & intangible assets | ||||
| Total noncurrent assets | $41846 | |||
| Total investments | ||||
| Total assets | $44755 | $42683 | $39719 | $264917 |
| Current liabilities | ||||
| Accounts payable | $1361 | $1604 | $1414 | $9692 |
| Deferred revenue | ||||
| Short long term debt | $12243 | $12652 | ||
| Total current liabilities | $5883 | $5173 | $6346 | $37135 |
| Long term debt | $17420 | $16873 | $14531 | $94456 |
| Total noncurrent liabilities | $30216 | |||
| Total debt | ||||
| Total liabilities | $33705 | $32286 | $31014 | $192367 |
| Shareholders' equity | ||||
| Retained earnings | $4404 | $3808 | $3438 | -$34747 |
| Other shareholder equity | -$67 | -$62 | -$112 | $58526 |
| Total shareholder equity | $42679 | $35922 | ||
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $2906 | $2875 | $3240 | $3394 |
| Cost of revenue | ||||
| Gross Profit | ||||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | $2389 | $2373 | $2724 | $2711 |
| Operating income | ||||
| Income from continuing operations | ||||
| EBIT | ||||
| Income tax expense | -$121 | $36 | $21 | $63 |
| Interest expense | -$192 | -$165 | -$208 | -$183 |
| Net income | ||||
| Net income | $475 | $322 | $312 | $418 |
| Income (for common shares) | ||||
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $12745 | $19228 | $111683 | $103792 |
| Cost of revenue | $67524 | $62359 | ||
| Gross Profit | $44159 | $41433 | ||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | ||||
| Total operating expenses | $10486 | $17485 | $97794 | $89129 |
| Operating income | $13889 | $14663 | ||
| Income from continuing operations | ||||
| EBIT | $13889 | $14663 | ||
| Income tax expense | $169 | $29 | $1815 | $1929 |
| Interest expense | -$714 | -$640 | -$5052 | -$5084 |
| Net income | ||||
| Net income | $1394 | $1080 | $4176 | $4158 |
| Income (for common shares) | $4176 | $4158 | ||
| (in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Net income | ||||
| Operating activities | ||||
| Depreciation | ||||
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | ||||
| Investing activities | ||||
| Capital expenditures | ||||
| Investments | ||||
| Total cash flows from investing | -$4713 | -$3524 | -$1616 | -$4095 |
| Financing activities | ||||
| Dividends paid | -$607 | -$404 | -$202 | -$752 |
| Sale and purchase of stock | ||||
| Net borrowings | ||||
| Total cash flows from financing | $3126 | $1759 | $872 | $883 |
| Effect of exchange rate | ||||
| Change in cash and equivalents | $972 | $36 | $298 | $8 |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
|---|---|---|---|---|
| Net income | $4176 | $4158 | ||
| Operating activities | ||||
| Depreciation | $25595 | $23447 | ||
| Business acquisitions & disposals | ||||
| Stock-based compensation | ||||
| Total cash flows from operations | $32171 | $23743 | ||
| Investing activities | ||||
| Capital expenditures | -$13616 | -$12938 | ||
| Investments | $105 | -$257 | ||
| Total cash flows from investing | -$4095 | -$3431 | -$27403 | -$22649 |
| Financing activities | ||||
| Dividends paid | -$752 | -$685 | -$3145 | -$3067 |
| Sale and purchase of stock | ||||
| Net borrowings | -$7142 | $11140 | ||
| Total cash flows from financing | $883 | $1462 | -$10779 | $7561 |
| Effect of exchange rate | $620 | -$1036 | ||
| Change in cash and equivalents | $8 | $8 | -$5323 | $7546 |
| Market cap | $5.55B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 207.10M |
| Revenue | $12.41B |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | $1.53B |
| Revenue Q/Q | 0.62% |
| Revenue Y/Y | -10.21% |
| P/E ratio | 3.64 |
|---|---|
| EV/Sales | N/A |
| EV/EBITDA | N/A |
| EV/EBIT | N/A |
| P/S ratio | 0.45 |
| P/B ratio | N/A |
| Book/Share | N/A |
| Cash/Share | N/A |
| EPS | $7.37 |
|---|---|
| ROA | 3.24% |
| ROE | N/A |
| Debt/Equity | N/A |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 0.83 |
| Quick ratio | 0.62 |